Unlock all features! Tap here to upgrade
2355 Sutherland Bluff Dr NE, Townsend, GA 31331
3 beds • 2 baths • 2667 sqft
$1,100,000
View on ZillowThis property looks like a bad Mid-Term investment with a projected -18.72% first-year return on $249k initial cash invested.
-18.72%
Cash On Cash
2.06%
Cap Rate
0.33
DSCR
$3,464
Rent
-$3,885
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,464 income − $7,349 expenses = $3,885 out of pocket
Investment Breakdown
|
Purchase Price
$1100k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$249k
Downpayment
20%
$220k
Closing costs
1%
$11,000
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,464
Total Expenses
$7,349
Mortgage P&I
163%
$5,631
Property Taxes
2%
$71
Home Insurance
11%
$385
HOA
2%
$83
Property Management
12%
$416
CapEx
4%
$139
Vacancy
3%
$104
Maintenance
4%
$139
Other
11%
$381